1761 CUPECOY CIR #N4 (MLS: W7886601) For Sale

1761 CUPECOY CIR #N4, (Hillsborough), Lutz Florida 33558

Currently Rented at $600.00 / month

Area: 1180

Property Info

  • MLS W7886601
  • Unit No N4
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1180
  • Living Area (sqft) 1180
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $452.00

Interior Features

  • Built-in Features
  • Ceiling Fans(s)
  • High Ceilings
  • Living Room/Dining Room Combo
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$234,900.00

Rental Price

$
$600.00
  • Cap Rate
  • 0.3%
  • Gross Yield
  • 3.1%
  • Lease End Date
  • August 01, 2027
  • Rent Amount

  • $600.00

Cash Flow

Cap Rate0.3 Gross Yield3.1% Annual Rent$7,200.00 Property Taxes$962.65 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $7,200.00 $600.00 / mo $36,000.00 $600.00 / mo $72,000.00 $600.00 / mo
Estimated Expenses $962.65 $4,813.25 $9,626.50
Net Cash Flow $6,237.35 $31,186.75 $62,373.50
HOA Fees $5,424.00 $27,120.00 $54,240.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.